3800 Pleasure Ave apt 407
Sea Isle City, New Jersey, 08243-2085
2 bed • 1 bath • 4 guests • $325,000
Annual Revenue
$53,325
Profit (Cash Flow)
$10,561
Cash on Cash Return
13.0%
Annual Revenue
AirDNA projects $239/night at 63% occupancy ($54,994).
Occupancy Rate
Avg Daily Rate
Return Metrics
13.03% cash on cash return is a good return over the next 1 year.
Investment Value Over Time
Property Appreciation
13%
Revenue Appreciation
0%
Cash on Cash Return
13.03%
Cap Rate
9.99%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$15,424
Deductible property tax
$3,217
Your total deduction
$37,932
Your adjusted annual income
$150,000 - $37,932 = $112,067
Taxes on $112,067 (30%)
$33,620
Your old tax bill
$45,000
Your new tax bill
$33,620
Estimated tax savings
$11,379
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com